CashFlowRE
Sign in Sign up
719 S Franklin Dr
D- Composite 38.64
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +6.9/30.0
  • Rent growth +3.7/5.0
  • 1% rule +3.2/10.0
  • Schools +3.2/10.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.1/10.0
  • Appreciation +0.0/10.0

$158,000

719 S Franklin Dr · Florence, SC 29501
2 bd · 1.5 ba · 2,037 sqft · SingleFamily public records · 34 Days on market
Built 1945 0.30 ac lot Est $281k · 44% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 2-story home featuring 4 bedrooms and 2 bathrooms with plenty of space for comfortable living. The inviting living room offers a cozy fireplace, perfect for relaxing evenings, while the covered front porch provides a welcoming space to enjoy the outdoors. EHO, UI, Subject to appraisal, Sold As-Is without any warranties. Call your agent today for further details or go to www. hudhomestore.com for information on HUD Case# 461-691959

Key facts

  • Covered front porch
  • Cozy fireplace
  • 0.3 acre lot

Tags

COZY FIREPLACECOVERED FRONT PORCH

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; 2 stories; Residential property
  • Construction: Brick veneer construction; Shingle roof; Built area above grade: 1,924
  • Exterior features: Front porch

Interior

  • Kitchen: Dishwasher
  • Flooring: Carpet; Vinyl; Hardwood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Fireplace (1); Crawl space basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.5-bath single-family listed at $158k.

Deal economics

  • At list price, monthly cash flow is $-241 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $116k (26.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $129k (18.4% below list).
  • Recommended offer: $116k (26.9% below list) — sets the bar for cash-flow.
  • Cap rate 4.5% vs local median 3.5% in Florence — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 62/100 on livability (#196 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: employment C-, crime F, amenities F.
  • Florence 01 (urban): math 29% / reading 47% proficiency, ranked #34 of 80 in SC (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Briggs Elementary (math 37% / reading 48%, grade F, #252 of 597 statewide, top 43%, 434 students, 73% FRL); John W. Moore Middle (math 32% / reading 49%, grade F, #75 of 229 statewide, top 33%, 1,044 students, 73% FRL); West Florence High (math 57% / reading 88%, grade B+, #46 of 196 statewide, top 24%, 1,807 students, 65% FRL).
  • Zoned-school proficiency averages 52% at this address vs 38% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Florence 01 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.7%/yr); 340 active listings in the ZIP; 657 units permitted in Florence County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($153k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $115,507 (26.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.82%
Cap rate
4.47%
Cash-on-cash
-6.52%
DSCR
0.71
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$281,106
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
409 S Franklin Dr 0.36mi 3/2.0 (+1) 1,895 (-7%) 3mo $240,000 $127 62
904 Beverly Dr 0.24mi 3/2.0 (+1) 2,268 (+11%) 4mo $280,000 $123 60
708 Lawton Dr 0.26mi 3/2.5 (+1) 1,918 (-6%) 11mo $205,000 $107 60
618 Cherokee Rd 0.43mi 3/2.5 (+1) 2,000 (-2%) 13mo $311,000 $156 57
1400 Jackson Ave 0.47mi 3/2.5 (+1) 2,280 (+12%) 4mo $315,000 $138 46
221 S Calhoun St 0.51mi 3/2.0 (+1) 1,825 (-10%) 8mo $252,500 $138 45
1413 Jackson Ave 0.53mi 3/2.0 (+1) 1,902 (-7%) 14mo $304,900 $160 45
1301 King Ave 0.74mi 3/2.0 (+1) 1,947 (-4%) 8mo $218,000 $112 44
900 Lorraine Ave 0.61mi 3/3.0 (+1) 1,939 (-5%) 14mo $360,000 $186 40
713 W Palmetto St 0.62mi 3/2.0 (+1) 1,845 (-9%) 14mo $255,000 $138 36
526 Iris Dr 0.70mi 3/2.0 (+1) 2,321 (+14%) 3mo $280,000 $121 35
1018 Mimosa Dr 0.67mi 3/2.0 (+1) 1,750 (-14%) 13mo $275,000 $157 28

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 4.7% rent growth · sell at horizon

5-year hold
IRR
-25.2%
Equity multiple
0.13×
Total profit
$-38,559
Equity at exit
$23,558
10-year hold
IRR
-16.1%
Equity multiple
0.02×
Total profit
$-43,281
Equity at exit
$13,661

Cash invested: $44,240 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State South Carolina
90 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; landlord-favorable.

ZIP-level market 29501

Rents YoY
4.7%
Active inventory
340
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,289 medium interval (Pro) →
Mortgage (P&I)
$829
Tax from tax record
$365 /mo · $4,375/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$-241

Break-even live

Break-even rent $1,594
Max offer price $115,507
Occupancy floor

Sensitivity live

Price -10% $-151 -5% $-196 +0% $-241 +5% $-285 +10% $-330
Rent -10% $-342 -5% $-291 +0% $-241 +5% $-190 +10% $-139
Rate -1.0pp $-161 -0.5pp $-200 base $-241 +0.5pp $-281 +1.0pp $-323

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$39,500
Closing costs
$4,740
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 19 events

  1. 2026-06-22
    days on market $158,000 Active 34 DOM
  2. 2026-06-19
    days on market $158,000 Active 32 DOM
  3. 2026-06-18
    days on market $158,000 Active 31 DOM
  4. 2026-06-17
    days on market $158,000 Active 30 DOM
  5. 2026-06-16
    days on market $158,000 Active 29 DOM
  6. 2026-06-15
    days on market $158,000 Active 28 DOM
  7. 2026-06-14
    days on market $158,000 Active 26 DOM
  8. 2026-06-13
    days on market $158,000 Active 25 DOM
  9. 2026-06-08
    days on market $158,000 Active 24 DOM
  10. 2026-06-07
    days on market $158,000 Active 23 DOM
  11. 2026-06-05
    days on market $158,000 Active 20 DOM
  12. 2026-06-02
    days on market $158,000 Active 18 DOM
  13. 2026-06-01
    days on market $158,000 Active 17 DOM
  14. 2026-05-31
    days on market $158,000 Active 16 DOM
  15. 2026-05-30
    days on market $158,000 Active 15 DOM
  16. 2026-05-15
    listed $158,000 Active
  17. 2016-11-28
    soldstatus $169,500
  18. 1993-06-30
    soldstatus $75,100
  19. 1990-04-30
    soldstatus $70,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast SC · Resets to sale price

Current annual tax
$4,375 · $365/mo
Projected year-2 tax
$4,375 · $365/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,470
− Mortgage interest
−$8,850
− Property taxes
−$4,375
− Insurance
−$790
− Repairs & maintenance
−$1,238
− Management
−$1,238
− Depreciation
−$4,596
Taxable loss
−$5,617
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,348
After-tax cash flow
$-1,538/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Florence 01
NCES district ID
4502130
Math proficiency
29% ▼ -10.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$45,782
Composite
32.36/100
National rank
#5737
State rank
#34 of 80 in SC

Livability — Florence

Score
62/100
State rank
#196
US rank
#17076

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment C- Housing A+ Health & safety B+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florence, SC
County
Florence County · 93,345 people
City population
93,345
Metro
Florence, SC
Population (ZIP)
48,673
Household income
$71,671
Rent vs Own
36.5% rent · 63.5% own
Severe rent burden
1792.0

Population outlook (Florence County) Hauer SSP2

Today (2025)
141,714 people
By 2030
142,121 · +0.3%
By 2040
141,344 · -0.3%
By 2050
139,478 · -1.6%
By 2075
132,275 · -6.7%
By 2100
118,374 · -16.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 56% Black 35% Asian 3% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Serbian 2% Slovak 2% Lithuanian 1%
Foreign-born
4% · Canada, China
Languages at home
93% English-only · Spanish 3% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Florence

2024 margin
Lean R (+8.0) · D 45.3% · R 53.3% · Other 1.3%
2008→2024 swing
-4.8pp toward R · 2008: -3.2pp · 2024: -8.0pp
All cycles
2024: R+8.0 2020: R+2.3 2016: R+5.0 2012: R+0.5 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -181.85%
Current HPI
171.4154
Rent YoY
▲ 4.70%
Metro
Florence, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+125.7% since first listed
4 events — show timeline
  • 2026-05-15 Listed $158,000 RAGPD
  • 2016-11-28 Sold (Public Records) $169,500 Public Records
  • 1993-06-30 Sold (Public Records) $75,100 Public Records
  • 1990-04-30 Sold (Public Records) $70,000 Public Records

Property tax history

+7.7%/yr

Latest (2025): $4,375 · +417.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…